Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 | $9,700,000 |
1 | $9,942,500 | $10,185,000 | $10,427,500 | $10,670,000 | $10,912,500 | $11,155,000 |
2 | $10,191,063 | $10,694,250 | $11,209,563 | $11,737,000 | $12,276,563 | $12,828,250 |
3 | $10,445,839 | $11,228,963 | $12,050,280 | $12,910,700 | $13,811,133 | $14,752,488 |
4 | $10,706,985 | $11,790,411 | $12,954,051 | $14,201,770 | $15,537,524 | $16,965,361 |
5 | $10,974,660 | $12,379,931 | $13,925,604 | $15,621,947 | $17,479,715 | $19,510,165 |
6 | $11,249,026 | $12,998,928 | $14,970,025 | $17,184,142 | $19,664,679 | $22,436,689 |
7 | $11,530,252 | $13,648,874 | $16,092,777 | $18,902,556 | $22,122,764 | $25,802,193 |
8 | $11,818,508 | $14,331,318 | $17,299,735 | $20,792,811 | $24,888,110 | $29,672,522 |
9 | $12,113,971 | $15,047,884 | $18,597,215 | $22,872,093 | $27,999,124 | $34,123,400 |
10 | $12,416,820 | $15,800,278 | $19,992,006 | $25,159,302 | $31,499,014 | $39,241,910 |
11 | $12,727,241 | $16,590,292 | $21,491,407 | $27,675,232 | $35,436,391 | $45,128,197 |
12 | $13,045,422 | $17,419,806 | $23,103,262 | $30,442,755 | $39,865,940 | $51,897,426 |
13 | $13,371,557 | $18,290,797 | $24,836,007 | $33,487,031 | $44,849,182 | $59,682,040 |
14 | $13,705,846 | $19,205,337 | $26,698,707 | $36,835,734 | $50,455,330 | $68,634,346 |
15 | $14,048,492 | $20,165,603 | $28,701,110 | $40,519,307 | $56,762,246 | $78,929,498 |
16 | $14,399,705 | $21,173,884 | $30,853,694 | $44,571,238 | $63,857,527 | $90,768,922 |
17 | $14,759,697 | $22,232,578 | $33,167,721 | $49,028,362 | $71,839,718 | $104,384,261 |
18 | $15,128,690 | $23,344,207 | $35,655,300 | $53,931,198 | $80,819,682 | $120,041,900 |
19 | $15,506,907 | $24,511,417 | $38,329,447 | $59,324,318 | $90,922,142 | $138,048,185 |
20 | $15,894,579 | $25,736,988 | $41,204,156 | $65,256,750 | $102,287,410 | $158,755,413 |
21 | $16,291,944 | $27,023,837 | $44,294,467 | $71,782,424 | $115,073,337 | $182,568,725 |
22 | $16,699,243 | $28,375,029 | $47,616,552 | $78,960,667 | $129,457,504 | $209,954,033 |
23 | $17,116,724 | $29,793,780 | $51,187,794 | $86,856,734 | $145,639,692 | $241,447,138 |
24 | $17,544,642 | $31,283,469 | $55,026,878 | $95,542,407 | $163,844,653 | $277,664,209 |
25 | $17,983,258 | $32,847,643 | $59,153,894 | $105,096,648 | $184,325,235 | $319,313,840 |
26 | $18,432,839 | $34,490,025 | $63,590,436 | $115,606,312 | $207,365,889 | $367,210,916 |
27 | $18,893,660 | $36,214,526 | $68,359,719 | $127,166,944 | $233,286,625 | $422,292,554 |
28 | $19,366,002 | $38,025,253 | $73,486,698 | $139,883,638 | $262,447,453 | $485,636,437 |
29 | $19,850,152 | $39,926,515 | $78,998,200 | $153,872,002 | $295,253,385 | $558,481,903 |
30 | $20,346,406 | $41,922,841 | $84,923,065 | $169,259,202 | $332,160,058 | $642,254,188 |